[MPAY] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 80.98%
YoY- -480.25%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 2,813 3,693 2,150 1,803 3,229 3,119 1,775 7.97%
PBT -1,238 340 -716 -2,065 839 604 37 -
Tax -140 400 736 271 -367 -180 -212 -6.67%
NP -1,378 740 20 -1,794 472 424 -175 41.02%
-
NP to SH -1,221 797 18 -1,791 471 424 -175 38.21%
-
Tax Rate - -117.65% - - 43.74% 29.80% 572.97% -
Total Cost 4,191 2,953 2,130 3,597 2,757 2,695 1,950 13.59%
-
Net Worth 92,360 92,360 99,465 106,569 51,024 42,399 29,999 20.60%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 92,360 92,360 99,465 106,569 51,024 42,399 29,999 20.60%
NOSH 710,465 710,465 710,465 710,465 392,500 353,333 249,999 19.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -48.99% 20.04% 0.93% -99.50% 14.62% 13.59% -9.86% -
ROE -1.32% 0.86% 0.02% -1.68% 0.92% 1.00% -0.58% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 0.40 0.52 0.30 0.25 0.82 0.88 0.71 -9.11%
EPS -0.17 0.11 0.00 -0.25 0.12 0.12 -0.07 15.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.14 0.15 0.13 0.12 0.12 1.34%
Adjusted Per Share Value based on latest NOSH - 710,465
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 0.32 0.43 0.25 0.21 0.37 0.36 0.20 8.14%
EPS -0.14 0.09 0.00 -0.21 0.05 0.05 -0.02 38.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1066 0.1066 0.1148 0.123 0.0589 0.0489 0.0346 20.61%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.10 0.22 0.165 0.285 0.215 0.13 0.09 -
P/RPS 25.26 42.32 54.52 112.30 26.13 14.73 12.68 12.16%
P/EPS -58.19 196.11 6,512.60 -113.06 179.17 108.33 -128.57 -12.37%
EY -1.72 0.51 0.02 -0.88 0.56 0.92 -0.78 14.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.69 1.18 1.90 1.65 1.08 0.75 0.43%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 26/02/18 27/02/17 29/02/16 25/02/15 28/02/14 27/02/13 -
Price 0.13 0.205 0.215 0.22 0.235 0.27 0.075 -
P/RPS 32.83 39.44 71.05 86.69 28.57 30.59 10.56 20.79%
P/EPS -75.64 182.74 8,486.12 -87.27 195.83 225.00 -107.14 -5.63%
EY -1.32 0.55 0.01 -1.15 0.51 0.44 -0.93 6.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.58 1.54 1.47 1.81 2.25 0.63 8.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment